Highlights

[ASDION] YoY Quarter Result on 2011-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -23.77%    YoY -     50.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 475 1,261 1,183 3,028 1,926 1,572 1,267 -14.52%
  YoY % -62.33% 6.59% -60.93% 57.22% 22.52% 24.07% -
  Horiz. % 37.49% 99.53% 93.37% 238.99% 152.01% 124.07% 100.00%
PBT -822 -702 -816 -905 -1,177 -735 8,560 -
  YoY % -17.09% 13.97% 9.83% 23.11% -60.14% -108.59% -
  Horiz. % -9.60% -8.20% -9.53% -10.57% -13.75% -8.59% 100.00%
Tax 4 0 -1 -25 0 -2 -34 -
  YoY % 0.00% 0.00% 96.00% 0.00% 0.00% 94.12% -
  Horiz. % -11.76% -0.00% 2.94% 73.53% -0.00% 5.88% 100.00%
NP -818 -702 -817 -930 -1,177 -737 8,526 -
  YoY % -16.52% 14.08% 12.15% 20.99% -59.70% -108.64% -
  Horiz. % -9.59% -8.23% -9.58% -10.91% -13.80% -8.64% 100.00%
NP to SH -817 -724 -804 -880 -1,142 -712 7,587 -
  YoY % -12.85% 9.95% 8.64% 22.94% -60.39% -109.38% -
  Horiz. % -10.77% -9.54% -10.60% -11.60% -15.05% -9.38% 100.00%
Tax Rate - % - % - % - % - % - % 0.40 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,293 1,963 2,000 3,958 3,103 2,309 -7,259 -
  YoY % -34.13% -1.85% -49.47% 27.55% 34.39% 131.81% -
  Horiz. % -17.81% -27.04% -27.55% -54.53% -42.75% -31.81% 100.00%
Net Worth 24,017 13,914 5,029 11,162 15,921 18,525 17,663 5.04%
  YoY % 72.61% 176.62% -54.94% -29.90% -14.05% 4.88% -
  Horiz. % 135.97% 78.77% 28.48% 63.19% 90.14% 104.88% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 24,017 13,914 5,029 11,162 15,921 18,525 17,663 5.04%
  YoY % 72.61% 176.62% -54.94% -29.90% -14.05% 4.88% -
  Horiz. % 135.97% 78.77% 28.48% 63.19% 90.14% 104.88% 100.00%
NOSH 111,917 83,218 66,446 66,165 66,011 65,925 49,491 13.93%
  YoY % 34.49% 25.24% 0.42% 0.23% 0.13% 33.21% -
  Horiz. % 226.14% 168.15% 134.26% 133.69% 133.38% 133.21% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -172.21 % -55.67 % -69.06 % -30.71 % -61.11 % -46.88 % 672.93 % -
  YoY % -209.34% 19.39% -124.88% 49.75% -30.35% -106.97% -
  Horiz. % -25.59% -8.27% -10.26% -4.56% -9.08% -6.97% 100.00%
ROE -3.40 % -5.20 % -15.98 % -7.88 % -7.17 % -3.84 % 42.95 % -
  YoY % 34.62% 67.46% -102.79% -9.90% -86.72% -108.94% -
  Horiz. % -7.92% -12.11% -37.21% -18.35% -16.69% -8.94% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.42 1.52 1.78 4.58 2.92 2.38 2.56 -25.10%
  YoY % -72.37% -14.61% -61.14% 56.85% 22.69% -7.03% -
  Horiz. % 16.41% 59.38% 69.53% 178.91% 114.06% 92.97% 100.00%
EPS -0.73 -0.87 -1.21 -1.33 -1.73 -1.08 15.33 -
  YoY % 16.09% 28.10% 9.02% 23.12% -60.19% -107.05% -
  Horiz. % -4.76% -5.68% -7.89% -8.68% -11.29% -7.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2146 0.1672 0.0757 0.1687 0.2412 0.2810 0.3569 -7.81%
  YoY % 28.35% 120.87% -55.13% -30.06% -14.16% -21.27% -
  Horiz. % 60.13% 46.85% 21.21% 47.27% 67.58% 78.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.37 0.99 0.92 2.37 1.51 1.23 0.99 -14.56%
  YoY % -62.63% 7.61% -61.18% 56.95% 22.76% 24.24% -
  Horiz. % 37.37% 100.00% 92.93% 239.39% 152.53% 124.24% 100.00%
EPS -0.64 -0.57 -0.63 -0.69 -0.89 -0.56 5.93 -
  YoY % -12.28% 9.52% 8.70% 22.47% -58.93% -109.44% -
  Horiz. % -10.79% -9.61% -10.62% -11.64% -15.01% -9.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1878 0.1088 0.0393 0.0873 0.1245 0.1448 0.1381 5.04%
  YoY % 72.61% 176.84% -54.98% -29.88% -14.02% 4.85% -
  Horiz. % 135.99% 78.78% 28.46% 63.22% 90.15% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 -
Price 0.4800 0.4050 0.2900 0.4000 0.3000 0.3400 0.2900 -
P/RPS 113.10 26.73 16.29 8.74 10.28 14.26 11.33 44.46%
  YoY % 323.12% 64.09% 86.38% -14.98% -27.91% 25.86% -
  Horiz. % 998.23% 235.92% 143.78% 77.14% 90.73% 125.86% 100.00%
P/EPS -65.75 -46.55 -23.97 -30.08 -17.34 -31.48 1.89 -
  YoY % -41.25% -94.20% 20.31% -73.47% 44.92% -1,765.61% -
  Horiz. % -3,478.84% -2,462.96% -1,268.25% -1,591.53% -917.46% -1,665.61% 100.00%
EY -1.52 -2.15 -4.17 -3.32 -5.77 -3.18 52.86 -
  YoY % 29.30% 48.44% -25.60% 42.46% -81.45% -106.02% -
  Horiz. % -2.88% -4.07% -7.89% -6.28% -10.92% -6.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.24 2.42 3.83 2.37 1.24 1.21 0.81 17.66%
  YoY % -7.44% -36.81% 61.60% 91.13% 2.48% 49.38% -
  Horiz. % 276.54% 298.77% 472.84% 292.59% 153.09% 149.38% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 28/11/08 -
Price 0.6300 0.4200 0.3150 0.4500 0.3200 0.3100 0.3100 -
P/RPS 148.44 27.72 17.69 9.83 10.97 13.00 12.11 49.28%
  YoY % 435.50% 56.70% 79.96% -10.39% -15.62% 7.35% -
  Horiz. % 1,225.76% 228.90% 146.08% 81.17% 90.59% 107.35% 100.00%
P/EPS -86.30 -48.28 -26.03 -33.83 -18.50 -28.70 2.02 -
  YoY % -78.75% -85.48% 23.06% -82.86% 35.54% -1,520.79% -
  Horiz. % -4,272.28% -2,390.10% -1,288.61% -1,674.75% -915.84% -1,420.79% 100.00%
EY -1.16 -2.07 -3.84 -2.96 -5.41 -3.48 49.45 -
  YoY % 43.96% 46.09% -29.73% 45.29% -55.46% -107.04% -
  Horiz. % -2.35% -4.19% -7.77% -5.99% -10.94% -7.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.94 2.51 4.16 2.67 1.33 1.10 0.87 21.49%
  YoY % 17.13% -39.66% 55.81% 100.75% 20.91% 26.44% -
  Horiz. % 337.93% 288.51% 478.16% 306.90% 152.87% 126.44% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers